[REDTONE] YoY TTM Result on 30-Nov-2008 [#2]

Stock
[REDTONE] REDTONE DIGITAL BERHAD
Announcement Date
23-Jan-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2009
Quarter
30-Nov-2008 [#2]
Profit Trend
QoQ- -36.59%
YoY- -221.94%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
TTM Result
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 31/08/05 CAGR
Revenue 104,652 87,308 77,015 94,907 118,384 114,230 184,535 -8.67%
PBT -9,787 -8,803 2,770 -13,079 9,952 7,877 26,414 -
Tax -1,033 -1,314 -4,939 -471 467 213 -1,122 -1.31%
NP -10,820 -10,117 -2,169 -13,550 10,419 8,090 25,292 -
-
NP to SH -10,693 -9,637 -1,514 -13,337 10,937 9,178 25,292 -
-
Tax Rate - - 178.30% - -4.69% -2.70% 4.25% -
Total Cost 115,472 97,425 79,184 108,457 107,965 106,140 159,243 -5.01%
-
Net Worth 72,201 82,609 69,855 50,170 80,854 65,984 62,132 2.43%
Dividend
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 31/08/05 CAGR
Div - - - - - - 15,117 -
Div Payout % - - - - - - 59.77% -
Equity
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 31/08/05 CAGR
Net Worth 72,201 82,609 69,855 50,170 80,854 65,984 62,132 2.43%
NOSH 410,000 398,695 384,878 266,296 254,821 253,009 251,548 8.12%
Ratio Analysis
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 31/08/05 CAGR
NP Margin -10.34% -11.59% -2.82% -14.28% 8.80% 7.08% 13.71% -
ROE -14.81% -11.67% -2.17% -26.58% 13.53% 13.91% 40.71% -
Per Share
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 31/08/05 CAGR
RPS 25.52 21.90 20.01 35.64 46.46 45.15 73.36 -15.53%
EPS -2.61 -2.42 -0.39 -5.01 4.29 3.63 10.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 6.00 -
NAPS 0.1761 0.2072 0.1815 0.1884 0.3173 0.2608 0.247 -5.26%
Adjusted Per Share Value based on latest NOSH - 266,296
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 31/08/05 CAGR
RPS 13.37 11.16 9.84 12.13 15.13 14.60 23.58 -8.67%
EPS -1.37 -1.23 -0.19 -1.70 1.40 1.17 3.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.93 -
NAPS 0.0923 0.1056 0.0893 0.0641 0.1033 0.0843 0.0794 2.43%
Price Multiplier on Financial Quarter End Date
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 31/08/05 CAGR
Date 30/11/11 30/11/10 30/11/09 28/11/08 30/11/07 30/11/06 30/08/05 -
Price 0.27 0.19 0.32 0.19 0.65 0.57 2.37 -
P/RPS 1.06 0.87 1.60 0.53 1.40 1.26 3.23 -16.32%
P/EPS -10.35 -7.86 -81.35 -3.79 15.14 15.71 23.57 -
EY -9.66 -12.72 -1.23 -26.36 6.60 6.36 4.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.53 -
P/NAPS 1.53 0.92 1.76 1.01 2.05 2.19 9.60 -25.45%
Price Multiplier on Announcement Date
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 31/08/05 CAGR
Date 18/01/12 26/01/11 21/01/10 23/01/09 31/01/08 22/01/07 17/10/05 -
Price 0.32 0.19 0.38 0.20 0.67 0.58 2.17 -
P/RPS 1.25 0.87 1.90 0.56 1.44 1.28 2.96 -12.87%
P/EPS -12.27 -7.86 -96.60 -3.99 15.61 15.99 21.58 -
EY -8.15 -12.72 -1.04 -25.04 6.41 6.25 4.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.76 -
P/NAPS 1.82 0.92 2.09 1.06 2.11 2.22 8.79 -22.26%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment